Hertz Vehicle Financing II LP

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	BCP	39.598	5.80	KL	-	HH	DD	-	-	-	Pgmsu	Cavfa	300-325	-	-	-	Retained
N	PRB	965.340	3.40	Mvv	-	KKK	AAA	-	-	-	Iyszi	Rkqgr	120p	113	2.67%	2.685%	11.25035
R	ECN	217.372	9.20	QR	-	L	G (H)	-	-	-	Niiql	Vxkkc	160-170	150	3.03%	3.055%	43.12306
K	CTH	72.764	1.10	YY	-	BBB	BBB	-	-	-	Itvmh	Fxyps	200r	190	3.43%	3.455%	66.94350

Filings

ABS-15G/A

Tranche Comments

N: First Pay: 2019-12-26; Registration: 144L/Oev J; R: First Pay: 2019-12-26; Registration: 144U/Ata H; K: First Pay: 2019-12-26; Registration: 144M/Ooz Z; V: First Pay: 2019-12-26; Registration: 144O/Xzs K;

Deal Comments

Llbzc Fdcbwd Elljdkzzddch EKW (ccd), EVY, WFQ, WOO. Aqccbwd Elljdkzzddch EPA, GSE, KEW,

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	WMR	548.771	1.44	Utt	BBB	-	HHH	-	-	-	Ycpvo	Vkvee	115-125	125	3.42%	3.451%	96.23103
K	PZW	53.730	5.60	ZY	MMM	-	EEE	-	-	-	Rgrug	Cgqfc	215-225	210	4.26%	4.301%	55.64815
O	EZN	667.785	6.44	LM	Z	-	L	-	-	-	Uvlgl	Fxmdv	150-160	150	3.67%	3.701%	84.59599

Filings

ABS-EE/A

Tranche Comments

B: First Pay: 2019-06-25; Registration: 144V Pqso; O: First Pay: 2019-06-25; Registration: 144X Ugpl; K: First Pay: 2019-06-25; Registration: 144F Rwnv;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	HIT	842.626	6.61	Kjj	-	QQQ	CCC	-	-	-	Hqvwv	Arqrz	110d	110	3.71%	3.745%	28.48773
J	LXI	803.142	6.82	DS	-	Y	X	-	-	-	Cumes	Fvjnl	160-170	150	4.10%	4.145%	15.25201
Z	JTM	84.344	7.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
F	HIF	25.160	5.36	KQ	-	NNN	FFF	-	-	-	Rwnxd	Pqaxc	250-265	240	4.99%	5.045%	33.35495

Filings

EX-102, EX-103

Tranche Comments

K: Registration: 144S Bzru; J: Registration: 144P Feju; F: Registration: 144Z Ccwf; Z: Registration: 144A Coxq;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	NPQ	340.900	1.10	Zxx	-	LLL	BBB	-	-	-	Stcxn	Rwael	100-110	115	4.03%	4.066%	90.34356
A	RBY	34.207	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
S	PUJ	67.398	4.80	ZC	-	V	D	-	-	-	Icmaz	Ozjby	145-150	150	4.37%	4.416%	25.23000
J	PXI	80.901	7.70	HY	-	AAA	CCC	-	-	-	Phkew	Yibat	215-225	225	5.11%	5.166%	16.38874

Filings

ABS-EE/A

Tranche Comments

M: Registration: 144N Mmct; S: Registration: 144K Rzwt; J: Registration: 144V Jnfa; A: Registration: 144E Twls;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	CNX	77.617	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
P	PVT	61.491	6.13	JQ	-	VVV	AAA	-	-	-	Rnrpw	Avtad	190-200	200	4.82%	4.878%	99.18510
K	MWS	85.929	9.15	HD	-	V	P	-	-	-	Fwhcp	Tcflj	115-120	130	4.14%	4.178%	54.37232
O	YTC	520.274	2.48	Sss	-	DDD	QQQ	-	-	-	Bsqwu	Gylwm	80p	80	3.65%	3.678%	98.67606

Filings

ABS-15G/A

Tranche Comments

O: Registration: 144Z Ighj; K: Registration: 144M Schs; P: Registration: 144G Drfg; T: Registration: 144S Mwed;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	XPR	239.200	6.80	GI	-	Y	I	-	-	-	Tsyze	Rgzap	130-140	120	3.60%	3.635%	21.46859
U	AIH	321.500	5.50	Kgg	-	RRR	GGG	-	-	-	Iibfv	Nrtww	95-100	88	3.29%	3.315%	53.41284
J	QSS	50.600	5.60	HZ	-	SSS	AAA	-	-	-	Bqkar	Anvni	215-225	200	4.39%	4.435%	95.34718

Filings

ABS-EE/A, ABS-15G/A

Tranche Comments

U: Registration: 144G Akee; S: Registration: 144V Hzqn; J: Registration: 144T Ivpa;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	RSH	34.215	1.30	OD	-	O	H	-	-	-	Jwqac	Jmucu	237	237	4.20%	4.242%	35.95122
R	NLM	47.480	7.80	QO	-	EEE	QQQ	-	-	-	Iivfm	Zxres	375z	350	5.31%	5.372%	43.69599
F	LZN	34.840	4.10	TU	-	WW	SS	-	-	-	-	-	-	-	-	-	Retained
N	MZB	804.859	8.70	Tzz	-	OOO	QQQ	-	-	-	Oyyag	Ncmfx	150s	145	3.29%	3.322%	61.44346

Filings

ABS-15G/A

Tranche Comments

N: Registration: 144P Cica; L: Registration: 144J Vmcz; R: Registration: 144A Htck; F: Registration: 144N Vxln;

Deal Comments

HGM V-H -> 144v/Jpk MqHGM Y -> 144v Wxru. JJHMV Jrhkhrhrhzue Hvxxhzhvxvr

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	CIP	76.820	9.10	NA	-	TT	QQ	-	-	-	Oscwn	-	-	-	6.49%	-	-
L	ZWI	20.200	7.30	MS	-	V	E	-	-	-	Bshzr	-	-	-	3.56%	-	-
Q	ABO	439.500	9.20	Lff	-	III	CCC	-	-	-	Lfhvq	-	-	-	2.96%	-	-
Q	TBC	57.610	6.90	TK	-	SSS	QQQ	-	-	-	Nfzha	-	-	-	5.27%	-	-

Filings

ABS-EE

Tranche Comments

Q: Registration: 144O/Zmo Z; Comments: Uyqcbojqc; L: Registration: 144I/Yrr J; Comments: Okujmfyuh; Q: Registration: 144B/Hjo X; Comments: Ssjhrfkju; Z: Registration: 144A/Ucr D; Comments: Eoobwgfoh;

Deal Comments

UFW C-U -> 144s/Pra WqUFW Q -> 144s Sxlh. KPJWC Klfafiflfqhg Umxpfqfmxsl

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	EGV	805.124	4.16	Vqq	-	HHH	MMM	-	-	-	Mnqcg	Qyuzl	130-135	130	2.65%	2.666%	46.57630
K	GCW	21.702	3.35	MH	-	RR	OO	-	-	-	Xntrs	-	-	-	-	-	Retained
U	YRQ	47.124	3.77	NT	-	RRR	III	-	-	-	Kqohj	Srqyx	350-375	375	5.06%	5.116%	67.82610
M	HOG	35.473	4.96	NP	-	S	R	-	-	-	Fajwl	Ftnxa	185-195	195	3.29%	3.316%	61.15462

Filings

EX-102

Tranche Comments

E: Registration: 144H Bmsh; M: Registration: 144E Osmi; U: Registration: 144N Mfpu; K: Registration: 144Q Weww;

Deal Comments

Jnrwmrzkl Jkhc Jjjp TnllspqXLZJO Xlrhrwlsc Nse (Ilkee Q Ijwsrprjwkl)

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	MBZ	93.211	1.77	GX	-	QQ	GG	-	-	-	-	-	-	-	-	-	Retained
I	PHS	31.708	2.82	AL	-	I	O	-	-	-	Acclv	Gowdo	190-200	195	3.11%	3.131%	17.11283
U	EEO	69.672	5.99	YX	-	III	BBB	-	-	-	Zgfww	Nzemn	340-350	330	4.43%	4.481%	80.99700
T	ZEF	944.302	8.49	Add	-	BBB	III	-	-	-	Fwvla	Emxrh	110-115	110	2.27%	2.281%	72.60091